Flat
EN4
2 beds
1 bath
2 Sambroke Square, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-9,403
↘ -7%After 5 Years
Change In Property Value
£82,039
↗ 19%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,880 | £15,103 | £15,330 | £15,713 | £16,106 | £77,132 |
| Total Expenses | £17,162 | £17,235 | £17,298 | £17,379 | £17,460 | £86,534 |
| Profit Before Tax | £-2,282 | £-2,131 | £-1,969 | £-1,666 | £-1,355 | £-9,403 |
| Profit After Tax | £-2,282 | £-2,131 | £-1,969 | £-1,666 | £-1,355 | £-9,403 |
| Change In Property Value | £6,375 | £15,098 | £20,091 | £23,328 | £17,146 | £82,039 |
| Net Return | £4,093 | £12,967 | £18,123 | £21,663 | £15,792 | £72,636 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 12% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change